TV.TO
Trevali Mining Corp
Price:  
0.21 
CAD
Volume:  
57,190.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TV.TO Intrinsic Value

650.70 %
Upside

What is the intrinsic value of TV.TO?

As of 2025-07-07, the Intrinsic Value of Trevali Mining Corp (TV.TO) is 1.54 CAD. This TV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.21 CAD, the upside of Trevali Mining Corp is 650.70%.

The range of the Intrinsic Value is 0.91 - 3.58 CAD

Is TV.TO undervalued or overvalued?

Based on its market price of 0.21 CAD and our intrinsic valuation, Trevali Mining Corp (TV.TO) is undervalued by 650.70%.

0.21 CAD
Stock Price
1.54 CAD
Intrinsic Value
Intrinsic Value Details

TV.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.91 - 3.58 1.54 650.7%
DCF (Growth 10y) 1.08 - 3.89 1.75 756.0%
DCF (EBITDA 5y) 1.30 - 2.23 1.71 735.6%
DCF (EBITDA 10y) 1.34 - 2.70 1.90 827.0%
Fair Value -0.51 - -0.51 -0.51 -347.42%
P/E (0.83) - 0.75 (0.08) -141.1%
EV/EBITDA 1.20 - 2.07 1.50 632.1%
EPV (0.46) - (0.53) (0.50) -341.8%
DDM - Stable (0.32) - (0.64) (0.48) -332.4%
DDM - Multi 0.38 - 0.63 0.48 131.8%

TV.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 42.33
Beta 2.88
Outstanding shares (mil) 206.48
Enterprise Value (mil) 123.14
Market risk premium 5.10%
Cost of Equity 20.40%
Cost of Debt 10.11%
WACC 10.33%